Youngor Group stock: fair value
600177.SSThe fair value of Youngor Group under our model is $1.21, the price is 3% above.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Fairly valuedIn our model the price counts as cheap below $0.87 and expensive above $2.02 (uncertainty high, one part of the fair value is more than twice the other).
The two parts of the fair value come to $0.19 (cash-flow model) and $2.24 (industry comparison), and the gap between them shows how uncertain the estimate is.
Calculated with a cost of equity of 8.6%. At 9.6% the fair value would be $1.20, at 7.6% it would be $1.23.
Where the number comes from
Half from the cash-flow model, half from earnings times the sector P/E (21.2).
Ten-year cash-flow model from smoothed free cash flow and its past growth until it reaches 2.3%. Discounted at 8.6% (government bond yield 2.3% plus beta 1.23 times a risk premium of 5.1%); no analyst estimates were available.
Calculate with your own assumptionsThe calculation step by step
With these figures the cash flow model arrives at $0.19 per share: free cash flow for the next ten years, each year discounted to today at 8.6%, plus the terminal value for the years after. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Year | Free cash flow | Source | Discount factor | Present value (discounted at 8.6%) |
|---|---|---|---|---|
| 2026 | $36.87M | extrapolated at 22.7% | 0.9207 | $33.95M |
| 2027 | $42.99M | extrapolated at 16.6% | 0.8476 | $36.44M |
| 2028 | $48.28M | extrapolated at 12.3% | 0.7804 | $37.67M |
| 2029 | $52.77M | extrapolated at 9.3% | 0.7184 | $37.91M |
| 2030 | $56.57M | extrapolated at 7.2% | 0.6614 | $37.42M |
| 2031 | $59.82M | extrapolated at 5.7% | 0.6090 | $36.43M |
| 2032 | $62.63M | extrapolated at 4.7% | 0.5606 | $35.11M |
| 2033 | $65.13M | extrapolated at 4.0% | 0.5162 | $33.62M |
| 2034 | $67.4M | extrapolated at 3.5% | 0.4752 | $32.03M |
| 2035 | $69.51M | extrapolated at 3.1% | 0.4375 | $30.41M |
| Step | Value |
|---|---|
| Sum of present values (ten years) | $350.98M |
| Terminal value: cash flow 2035 × (1 + 2.3%) / (8.6% − 2.3%) | $1.13B |
| Present value of terminal value (× 0.4375) | $493.24M |
| Equity value (sum plus present value of terminal value) | $844.22M |
| Shares (diluted) | 4.50B |
| Value per share (equity value divided by shares) | $0.19 |
| Earnings per share, last twelve months | $0.11 |
| × 21.2 (sector P/E) | $2.24 |
| Fair value (average of both parts) | $1.21 |
The model uses free cash flow after interest, which belongs to shareholders, discounted at the cost of equity. Net debt is therefore not deducted again.
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = CN¥6.6683)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Neutral, published since 7 Nov 2026 (in the score history since 31 May 2023)
- Valuation signal Fairly valued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.